Investor Presentation • Oct 22, 2014
Investor Presentation
Open in ViewerOpens in native device viewer
Published22 October 2014
Desktop revenue and EBITDA margin Group EBITDA development
USD(000's)
USD(000's)
Desktop Datacenter
| ( 's ) S 0 0 0 U D |
Q 3 2 0 1 4 |
Q 3 2 0 1 3 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| G ro p u |
k De t s o p |
Da t t a c e n e r |
G ro p u |
k De t s o p |
Da t t a c e n e r |
||||
| Re ve nu e |
5 4 7 9 |
5 2 2 6 |
2 5 3 |
4 3 5 7 |
4 1 9 2 |
1 6 5 |
|||
| Gr M in os s ar g |
4 4. 8 % |
4 3. 5 % |
7 1. 5 % |
4 0. 8 % |
4 0. 2 % |
5 7. 0 % |
|||
| he O in t t r op er a g ex p en se s |
2 7 2 8 |
1 2 7 2 |
1 4 5 6 |
2 3 3 3 |
9 1 6 |
1 4 1 7 |
|||
| d j d E B I T D A te a us |
( ) 2 7 5 |
1 0 0 0 |
( ) 1 2 7 5 |
( ) 5 5 5 |
7 6 8 |
( ) 1 3 2 3 |
|||
| De ia io t p re c ns |
5 4 5 |
2 3 5 |
3 1 0 |
5 7 3 |
3 8 8 |
1 8 5 |
|||
| ha ba d S io t re se co m p en sa n |
1 5 9 |
7 2 |
8 7 |
2 4 |
9 | 1 5 |
|||
| E B I T |
( ) 9 7 9 |
6 9 3 |
( ) 1 6 7 2 |
( ) 1 1 5 2 |
3 7 1 |
( ) 1 5 2 3 |
|||
| in E B I T M ar g |
9 % ‐1 7. |
3. 3 % 1 |
/ N A |
‐2 6. % 4 |
8. 9 % |
/ N A |
|||
| H Q, L i ig io t t a n ex p en se s |
8 5 4 |
5 6 2 |
|||||||
| ha ba d H Q, S io t re se co m p en sa n |
4 5 |
6 | |||||||
| he H Q, O t r |
2 5 0 |
3 0 7 |
|||||||
| l E B I T, t t o a |
( ) 2 2 8 1 |
( ) 2 0 2 7 |
| ( 's ) S 0 0 0 U D |
Q 3 2 0 1 4 |
Q 2 2 0 1 4 |
Q 2 0 1 1 4 |
Q 2 0 3 4 1 |
Q 3 2 0 3 1 |
|---|---|---|---|---|---|
| h d Ne in in iv i ie t t t t ca s us e op er a g ac s |
( ) 1 5 8 8 |
( ) 6 1 1 |
( ) 1 8 2 2 |
( ) 1 3 9 3 |
( ) 1 2 3 6 |
| h d in in in iv i ie Ne t t t t ca s us e ve s g ac s |
( ) 4 7 9 |
( ) 6 2 4 |
( ) 6 6 5 |
( ) 8 6 0 |
( ) 1 2 4 1 |
| h i de d ( d ) by f in in iv i ie Ne t t t ca s p ro v us e an c g ac s |
8 5 |
( ) 1 5 6 |
2 8 8 |
1 7 0 |
3 9 8 |
| f fe f e ha ha h E t te c o xc ng e ra c ng es on ca s |
1 9 4 |
6 0 |
( ) 9 3 |
4 6 5 |
2 8 7 |
| ha h d h le Ne in iv t ts c ng es ca s an ca s eq u a n |
( ) 1 7 8 8 |
( ) 1 3 3 1 |
( ) 2 2 9 2 |
( ) 1 6 1 8 |
( ) 1 7 9 2 |
| h d h le be f p d Ca iv in in io ts t s an ca s eq u a n a g n g o er |
8 0 4 0 |
9 3 7 1 |
1 1 6 6 3 |
1 3 2 8 1 |
1 5 0 7 4 |
| h d h iv le d f p io d Ca ts t s an ca s eq u a n a en o er |
6 2 5 2 |
8 0 4 0 |
9 3 7 1 |
1 1 6 6 3 |
1 3 2 8 1 |
| ( 's ) S 0 0 0 U D |
Q 3 2 0 1 4 |
Q 2 2 0 1 4 |
Q 2 0 1 1 4 |
Q 2 0 3 4 1 |
Q 3 2 0 3 1 |
|---|---|---|---|---|---|
| l To ta t ts n on ‐c ur re n a ss e |
3 5 2 5 |
3 6 7 9 |
3 4 8 0 |
3 2 4 9 |
2 6 5 1 |
| ie In to ve n r s |
1 1 2 4 |
1 3 0 8 |
1 1 6 5 |
1 0 7 4 |
9 6 3 |
| b le Re iv ce a s |
4 0 2 3 |
3 9 3 2 |
4 9 3 3 |
4 9 9 7 |
3 4 5 5 |
| h d le Ca iv ts s an eq u a n |
6 2 5 2 |
8 0 4 0 |
9 3 7 1 |
1 1 6 6 3 |
1 3 2 8 1 |
| l To ta t ts c ur re n a ss e |
1 1 3 9 9 |
1 3 2 8 0 |
1 4 6 9 5 |
1 3 4 7 7 |
1 6 9 9 7 |
| l To ta ts a ss e |
1 4 9 2 4 |
1 6 9 5 9 |
1 8 9 4 9 |
2 0 9 8 3 |
2 0 3 5 0 |
| l i To ta ty e q u |
9 4 9 0 |
1 1 2 1 9 |
1 3 3 3 8 |
1 4 8 0 8 |
1 9 9 5 7 |
| l l ia b i l i ie To ta t t n on ‐c ur re n s |
3 4 0 |
3 9 1 |
4 1 5 |
4 7 5 |
2 2 8 |
| l l b l To ia i i ie ta t t c ur re n s |
5 0 9 4 |
5 3 4 9 |
5 1 9 6 |
5 7 0 0 |
4 1 4 3 |
| l l ia b i l i ie To ta t s |
5 4 3 4 |
5 7 4 0 |
5 6 1 1 |
6 1 7 5 |
4 3 7 1 |
| l d l b l To i ia i i ie ta ty t e q u an s |
1 4 9 2 4 |
1 6 9 5 9 |
1 8 9 4 9 |
2 0 9 8 3 |
2 0 3 5 0 |
I. Financialreview
| ( 's ) F ig in U S D 0 0 0 ur es |
Q 3 2 0 1 4 |
Q 3 2 0 1 3 |
Y T |
D Q 3 2 0 1 4 |
Y T D |
Q 3 2 0 1 3 |
2 0 1 3 |
|
|---|---|---|---|---|---|---|---|---|
| d d Un ite au |
d d Un ite au |
d d Un ite au |
d d Un ite au |
|||||
| Re ve nu e |
\$ | 4 9 5, 7 |
\$ 4, 3 5 7 |
\$ | 1 6, 2 8 4 |
\$ | 1 4, 6 1 7 |
\$ 2 0, 2 9 7 |
| f s le Co t s o a s |
3, 0 4 0 |
2, 6 1 1 |
9, 3 8 8 |
8, 9 9 3 |
1 2, 6 8 0 |
|||
| f Gr i t os p s ro |
2, 4 3 9 |
1, 7 4 6 |
6, 8 9 6 |
5, 6 2 4 |
8, 0 4 9 |
|||
| h d de lo Re t se ar c an ve p m en |
9 9 5 |
9 2 1 |
2, 6 7 6 |
3, 1 5 1 |
4, 4 9 2 |
|||
| l l l a d dm Se in in is iv tr t g, g en er a n a a e |
3, 4 0 2 |
2, 8 0 7 |
1 0, 3 6 2 |
7, 8 4 3 |
1 1, 2 3 6 |
|||
| ha lo ( ) ig in Fo re n ex c ng e ss g a |
0 1 7 |
4 5 |
6 2 1 |
3 6 |
8 0 |
|||
| l in To ta t o p er a g ex p en se s |
4, 5 6 7 |
3, 7 7 3 |
1 3, 2 0 0 |
1 1, 0 3 0 |
1 5, 8 0 8 |
|||
| O in in t p er a g co m e |
( ) 2, 1 2 8 |
( ) 2, 0 2 7 |
( ) 6, 3 0 4 |
( ) 5, 4 0 6 |
( ) 7, 7 5 9 |
|||
| in in F an ce co m e |
‐ | 2 2 7 |
1 | 1, 8 6 5 |
1, 8 6 5 |
|||
| F in ts an ce co s |
( ) 2 0 |
( ) 2 6 |
( ) 6 2 |
( ) 8 0 7 |
( ) 8 3 0 |
|||
| l f l ( ) To in ia in ta an c co m e ex p en se s |
( ) 2 0 |
2 4 6 |
( ) 6 1 |
1, 0 5 8 |
1, 0 3 5 |
|||
| fo be In ta co m e re x |
( ) 2, 8 1 4 |
( ) 8 1, 7 1 |
( ) 6, 3 6 5 |
( ) 3 8 4, 4 |
( ) 6, 2 7 4 |
|||
| ( ) be f In i ta t co m e x ex p en se ne |
‐ | ‐ | ( ) 4 |
‐ | 4 4 3 |
|||
| fo he io d In t co m e r p er |
( ) 2, 1 4 8 |
( ) 1, 7 8 1 |
( ) 6, 3 6 9 |
( ) 4, 3 4 8 |
( ) 6, 2 8 1 |
|||
| he he ive inc ite ha be O t t t m c r om p re ns om e m s ay re c |
las i f s |
ie d |
||||||
| f los bs ds it in io to nt p ro or s su eq ue p er : |
||||||||
| la d Fo ig io j tr t tm ts re n cu rr en cy an s n a us en |
1 7 8 |
8 7 |
1 5 1 |
2 3 |
5 2 |
|||
| l he To ive in ta c om p re ns co m e |
\$ | ( ) 1, 9 7 0 |
\$ ( ) 1, 6 9 4 |
\$ | ( ) 6, 2 1 8 |
\$ | ( ) 4, 3 2 5 |
\$ ( ) 6, 2 2 9 |
| ( ) ha in In U S D co m e p er s re : |
||||||||
| Ba ic s |
\$ | ( ) 0. 1 5 |
\$ ( ) 0. 1 3 |
\$ | ( ) 0. 4 5 |
\$ | ( ) 0. 3 2 |
\$ ( ) 0. 4 6 |
| i lu d D te |
\$ | ( ) 0. 1 5 |
\$ ( ) 0. 1 3 |
\$ | ( ) 0. 4 5 |
\$ | ( ) 0. 3 2 |
\$ ( ) 0. 4 6 |
| ( 's ) Fig in US D 00 0 ur es |
30 Se 20 14 p |
31 De 20 13 c |
|---|---|---|
| AS SE TS |
dit ed Un au |
|
| No t ts n‐c urr en a sse |
||
| i b le Int ts an g as se |
\$ 2, 40 7 |
\$ 82 3 1, |
| d e Pr ipm ert t op y a n qu en |
81 6 |
1, 09 6 |
| Ot he ets a r ss |
30 2 |
33 0 |
| l To ta nt ts n on ‐cu rre a sse |
3, 52 5 |
3, 24 9 |
| Cu nt ts rre a sse |
||
| Inv to en ry |
1, 12 4 |
1, 07 4 |
| de eiv b les d he Tr t a r ec a an o r |
4, 02 3 |
4, 99 7 |
| h d c h e len Ca iva ts s a n as qu |
6, 25 2 |
11 66 3 , |
| l To ta nt ts c ur re a sse |
39 9 11 , |
73 17 4 , |
| l To ta ts a sse |
\$ 14 92 4 , |
\$ 20 98 3 , |
| EQ UIT Y AN D LIA BIL ITI ES |
||
| uit Eq y |
||
| ha l S ita re c ap |
\$ 26 5 |
\$ 26 4 |
| S ha ium re p rem |
64 44 9 , |
64 35 7 , |
| lat d de fic Ac it cu mu e |
( ) 55 05 4 , |
( ) 49 49 0 , |
| Tr lat ion d o he t an s a n r r es erv es |
( ) 17 0 |
( ) 32 3 |
| l ity To ta e qu |
9, 49 0 |
14 80 8 , |
| lia bi liti No t n‐c urr en es |
||
| de bt Lo ‐te ng rm |
34 0 |
24 3 |
| Ot he lon lia bi lit ies ter r g‐ m |
‐ | 23 2 |
| l lia b i lit ies To ta nt n on ‐cu rre |
34 0 |
47 5 |
| Cu lia bi liti nt rre es |
||
| ho de bt S rt‐ ter m |
43 8 |
42 0 |
| lia bi lit Ac d ies cr ue |
1, 18 1 |
80 2 |
| d & loy be fit Ac ion at cr ue c om pe ns em p ee ne s |
83 7 |
99 5 |
| de b les Tr a p ay a |
2, 63 8 |
3, 48 3 |
| l lia b i lit ies To ta nt c ur re |
5, 09 4 |
5, 70 0 |
| l lia b lit To i ies ta |
5, 43 4 |
6, 17 5 |
| l ity d lia b i lit ies To ta e qu an |
\$ 14 92 4 , |
\$ 20 98 3 , |
| ( 's ) Fig in US D 00 0 ur es |
YT D Q 3 20 14 |
YT D Q 3 20 13 |
20 13 |
||
|---|---|---|---|---|---|
| dit ed Un au |
dit ed Un au |
||||
| h f low fro Ca ing iv it ies at t s s m op er ac |
|||||
| ( lo ) fo he d In rio r t co me ss pe |
\$ ( ) 6, 36 9 |
\$ ( ) 4, 34 8 |
\$ ( ) 6, 28 1 |
||
| d De ia io iza io t t t pr ec n an am or n |
1, 36 1 |
1, 47 7 |
2, 03 0 |
||
| ( ) Fin in ts an ce c os co me |
62 | ( ) 1, 05 8 |
( ) 1, 03 5 |
||
| ( ) In in t co me ax ex pe ns e co me |
4 | ‐ | ( ) 44 3 |
||
| irm f in i b le Im t o ta ts pa en ng as se |
37 | ‐ | 62 | ||
| h (p ) fo Ca ip in t nt ta s re ce ay me r co me x |
( ) 4 |
‐ | 22 2 |
||
| ha ba d S ts re se pa ym en ex pe ns e |
80 5 |
10 7 |
59 3 |
||
| ha de b les he C in iva in ies tra nt t ets ng es re ce ve or , o r a ss , |
58 8 |
67 5 |
( ) 1, 10 9 |
||
| ha de b les d d lia b lit C in i ies tra ng es pa ya an ac cr ue |
( ) 50 5 |
( ) 15 |
1, 40 6 |
||
| h d in ing iv it ies Ne t at t c as us e op er ac |
( ) 4, 02 1 |
( ) 3, 16 2 |
( ) 4, 55 5 |
||
| h f low fro inv ing iv it ies Ca t t s s m es ac |
|||||
| d d b le A it io in i t ta ts ns o ng as se |
( ) 1, 62 9 |
( ) 1, 42 7 |
( ) 2, 12 8 |
||
| he A d d it io to ot ets n r a ss |
‐ | ( ) 31 4 |
( ) 31 4 |
||
| ha f p d ip Pu rty nt rc se o ro pe an eq u me |
( ) 13 9 |
( ) 47 2 |
( ) 63 1 |
||
| h d in inv ing iv it ies Ne t t t c as us e es ac |
( ) 1, 76 8 |
( ) 2, 21 3 |
( ) 3, 07 3 |
||
| h f low fro f Ca ina ing iv it ies t s s m nc ac |
|||||
| h fo lea f p ly ha Ca ive d in vi d ip nt s re ce r s g o re ou s pu rc se eq u me |
24 8 |
‐ | ‐ | ||
| fro Lo de it ive d b‐ les ‐te ng rm po s re ce m su se e |
‐ | 23 4 |
23 4 |
||
| h lo de bt Ca ts ‐te s pa ym en on ng rm |
‐ | ( ) 3, 62 1 |
( ) 3, 62 1 |
||
| ds dr (p d ) a lin f c d Fu i in it st n aw n a ga e o re |
( ) 5 |
97 | 57 | ||
| h fo de bt Ca in ts te st s pa ym en r re on |
‐ | ( ) 46 1 |
( ) 46 1 |
||
| ds fro f s ha l Pr iss ita oc ee m ua nc e o re ca p |
95 | 24 85 2 , |
25 09 9 , |
||
| fo fe Ca h i d la d IP O te to s pa r es re |
‐ | ( ) 3, 40 5 |
( ) 3, 40 5 |
||
| in ip l a d in fin lea Pr te st ts c a n re pa ym en on an ce se s |
( ) 12 1 |
( ) 5 |
( ) 42 |
||
| h i de d by f ina ing iv it ies Ne t t c as p ro v nc ac |
21 7 |
17 69 1 , |
17 86 1 , |
||
| f fe f e ha ha h d h E ct at o xc ng e r e c ng es on ca s an ca s iva len ts eq u |
16 1 |
( ) 28 3 |
18 2 |
||
| ha in h d h iva len Ne t ts c ng es ca s an ca s eq u |
( ) 5, 41 1 |
12 03 3 , |
10 41 5 , |
||
| h d h len be f p d Ca iva in ni io ts at s an ca s eq u g ng o er |
11 66 3 , |
1, 24 8 |
1, 24 8 |
||
| h d h len d f p d Ca iva io ts at s an ca s eq u en o er |
\$ 6, 25 2 |
\$ 13 28 1 , |
\$ 11 66 3 , |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.